Flowtolkene ApS — Credit Rating and Financial Key Figures
CVR number: 39622505
Frederiksborgvej 13, 3200 Helsinge
Mail@flowtolkene.dk
tel: 42543107
flowtolkene.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 969.12 | 1 822.01 | 1 306.07 | 2 024.19 | 3 864.80 |
| External services | - 392.74 | - 275.98 | - 360.23 | - 247.43 | -2 006.32 |
| Gross profit | 1 576.38 | 1 546.03 | 945.84 | 1 776.76 | 1 858.48 |
| Employee benefit expenses | -1 358.17 | -1 506.53 | -1 116.19 | -1 734.18 | -1 848.75 |
| Total depreciation | -24.72 | -24.72 | -24.32 | -0.40 | |
| EBIT | 219.50 | 14.78 | - 195.07 | 18.25 | 9.33 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -1.29 | -3.86 | -4.87 | -1.63 | |
| Pre-tax profit | 218.21 | 10.92 | - 199.95 | 16.63 | 9.36 |
| Income taxes | -43.91 | -8.93 | -6.97 | 3.00 | |
| Net earnings | 174.30 | 10.92 | - 208.88 | 9.66 | 12.36 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 74.16 | 49.44 | 24.72 | 0.40 | |
| Tangible assets total | 74.16 | 49.44 | 24.72 | 0.40 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 190.81 | 133.65 | 142.60 | 44.81 | |
| Current deferred tax assets | 16.00 | 15.00 | 3.00 | ||
| Short term receivables total | 190.81 | 133.65 | 158.60 | 59.81 | 3.00 |
| Cash and bank deposits | 470.00 | 488.92 | 174.45 | 224.26 | 270.72 |
| Cash and cash equivalents | 470.00 | 488.92 | 174.45 | 224.26 | 270.72 |
| Balance sheet total (assets) | 734.98 | 672.01 | 357.77 | 284.47 | 273.72 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 6.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 34.00 | ||||
| Retained earnings | 63.58 | 237.88 | 248.80 | 39.92 | 49.58 |
| Profit of the financial year | 174.30 | 10.92 | - 208.88 | 9.66 | 12.36 |
| Shareholders equity total | 277.88 | 288.80 | 79.92 | 89.58 | 101.94 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | ||||
| Current owed to participating | 1.50 | ||||
| Short-term deferred tax liabilities | 72.88 | 36.91 | |||
| Other non-interest bearing current liabilities | 346.64 | 344.11 | 275.66 | 194.89 | 157.94 |
| Accruals and deferred income | 21.08 | 2.19 | 2.19 | 13.85 | |
| Current liabilities total | 457.10 | 383.21 | 277.85 | 194.89 | 171.79 |
| Balance sheet total (liabilities) | 734.98 | 672.01 | 357.77 | 284.47 | 273.72 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.